Home › 57 Cedar St, Cambridge MA 02140 › Analyze

Property Analyzer

57 Cedar St, Cambridge MA 02140 — $3,995,000 · 6 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Rent roll (per unit)

Set all units to
Total monthly rent: $21,000 (6 units)

Assumptions (edit anything)

Results

Gross scheduled income$252,000/yr
Net operating income (NOI)$91,690/yr
Cap rate2.3%
GRM15.9
Loan amount$2,996,250
Mortgage (P&I)$19,934/mo
Annual cash flow$-147,520
Cash-on-cash return-14.8%
DSCR0.38

Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.

← Back to listing